vs
自由媒体集团（FWONA）与Roper Technologies（ROP）财务数据对比。点击上方公司名可切换其他公司
Roper Technologies的季度营收约是自由媒体集团的1.3倍（$2.1B vs $1.6B），自由媒体集团净利率更高（20.7% vs 15.8%，领先4.9%），自由媒体集团同比增速更快（150.7% vs 11.3%），Roper Technologies自由现金流更多（$507.0M vs $62.0M），过去两年Roper Technologies的营收复合增速更高（10.5% vs -23.5%）
自由媒体集团是1991年由约翰·C·马龙创立的美国大型传媒企业，旗下设有两大对应独立追踪股票的业务板块，持有一级方程式集团和Live Nation Entertainment的股权，截至2025年拥有F1、世界摩托车锦标赛、世界超级摩托车锦标赛三项全球顶级赛车运动IP及运营业务。
罗珀技术公司是一家专注于科技领域的控股企业，通过持有并运营多家不同细分赛道的科技公司，在科技产业投资与资产管理领域形成了成熟的业务体系，在全球相关市场具备较高的行业影响力。
FWONA vs ROP — 直观对比
营收规模更大
ROP
是对方的1.3倍
$1.6B
营收增速更快
FWONA
高出139.4%
11.3%
净利率更高
FWONA
高出4.9%
15.8%
自由现金流更多
ROP
多$445.0M
$62.0M
两年增速更快
ROP
近两年复合增速
-23.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $2.1B |
| 净利润 | $333.0M | $331.0M |
| 毛利率 | — | 69.4% |
| 营业利润率 | 14.0% | 27.2% |
| 净利率 | 20.7% | 15.8% |
| 营收同比 | 150.7% | 11.3% |
| 净利润同比 | 193.8% | 842.6% |
| 每股收益（稀释后） | — | $4.87 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收FWONAROP
| Q1 26 | — | $2.1B | ||
| Q4 25 | $1.6B | $2.1B | ||
| Q3 25 | $1.1B | $2.0B | ||
| Q2 25 | $1.3B | $1.9B | ||
| Q1 25 | $447.0M | $1.9B | ||
| Q4 24 | $-3.2B | $1.9B | ||
| Q3 24 | $911.0M | $1.8B | ||
| Q2 24 | $3.2B | $1.7B |
净利润FWONAROP
| Q1 26 | — | $331.0M | ||
| Q4 25 | $333.0M | $428.4M | ||
| Q3 25 | $13.0M | $398.5M | ||
| Q2 25 | $204.0M | $378.3M | ||
| Q1 25 | $5.0M | $331.1M | ||
| Q4 24 | $-355.0M | $462.3M | ||
| Q3 24 | $-2.4B | $367.9M | ||
| Q2 24 | $457.0M | $337.1M |
毛利率FWONAROP
| Q1 26 | — | 69.4% | ||
| Q4 25 | — | 69.5% | ||
| Q3 25 | — | 69.5% | ||
| Q2 25 | — | 69.2% | ||
| Q1 25 | — | 68.7% | ||
| Q4 24 | — | 68.3% | ||
| Q3 24 | — | 69.2% | ||
| Q2 24 | — | 69.5% |
营业利润率FWONAROP
| Q1 26 | — | 27.2% | ||
| Q4 25 | 14.0% | 28.6% | ||
| Q3 25 | 13.7% | 28.4% | ||
| Q2 25 | 20.4% | 28.2% | ||
| Q1 25 | -15.9% | 27.9% | ||
| Q4 24 | — | 28.0% | ||
| Q3 24 | 11.7% | 28.1% | ||
| Q2 24 | 16.7% | 28.8% |
净利率FWONAROP
| Q1 26 | — | 15.8% | ||
| Q4 25 | 20.7% | 20.8% | ||
| Q3 25 | 1.2% | 19.8% | ||
| Q2 25 | 15.2% | 19.5% | ||
| Q1 25 | 1.1% | 17.6% | ||
| Q4 24 | 11.2% | 24.6% | ||
| Q3 24 | -259.9% | 20.8% | ||
| Q2 24 | 14.4% | 19.6% |
每股收益（稀释后）FWONAROP
| Q1 26 | — | $4.87 | ||
| Q4 25 | — | $3.97 | ||
| Q3 25 | — | $3.68 | ||
| Q2 25 | — | $3.49 | ||
| Q1 25 | — | $3.06 | ||
| Q4 24 | — | $4.29 | ||
| Q3 24 | — | $3.40 | ||
| Q2 24 | — | $3.12 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $1.1B | $382.9M |
| 总债务越低越好 | $5.1B | $9.7B |
| 股东权益账面价值 | $7.8B | $18.8B |
| 总资产 | $15.4B | $34.6B |
| 负债/权益比越低杠杆越低 | 0.66× | 0.52× |
8季度趋势，按日历期对齐
现金及短期投资FWONAROP
| Q1 26 | — | $382.9M | ||
| Q4 25 | $1.1B | $297.4M | ||
| Q3 25 | $1.6B | $320.0M | ||
| Q2 25 | $3.4B | $242.4M | ||
| Q1 25 | $3.1B | $372.8M | ||
| Q4 24 | $3.0B | $188.2M | ||
| Q3 24 | $3.1B | $269.6M | ||
| Q2 24 | $2.1B | $251.5M |
总债务FWONAROP
| Q1 26 | — | $9.7B | ||
| Q4 25 | $5.1B | $9.3B | ||
| Q3 25 | $7.0B | — | ||
| Q2 25 | $4.8B | — | ||
| Q1 25 | $4.6B | — | ||
| Q4 24 | $4.5B | $7.6B | ||
| Q3 24 | $4.4B | — | ||
| Q2 24 | $15.0B | — |
股东权益FWONAROP
| Q1 26 | — | $18.8B | ||
| Q4 25 | $7.8B | $19.9B | ||
| Q3 25 | $7.4B | $20.0B | ||
| Q2 25 | $7.3B | $19.6B | ||
| Q1 25 | $7.0B | $19.2B | ||
| Q4 24 | $7.0B | $18.9B | ||
| Q3 24 | $7.4B | $18.5B | ||
| Q2 24 | $17.1B | $18.1B |
总资产FWONAROP
| Q1 26 | — | $34.6B | ||
| Q4 25 | $15.4B | $34.6B | ||
| Q3 25 | $17.8B | $34.6B | ||
| Q2 25 | $13.8B | $33.2B | ||
| Q1 25 | $13.3B | $31.4B | ||
| Q4 24 | $12.9B | $31.3B | ||
| Q3 24 | $13.2B | $31.6B | ||
| Q2 24 | $42.6B | $29.8B |
负债/权益比FWONAROP
| Q1 26 | — | 0.52× | ||
| Q4 25 | 0.66× | 0.47× | ||
| Q3 25 | 0.95× | — | ||
| Q2 25 | 0.65× | — | ||
| Q1 25 | 0.65× | — | ||
| Q4 24 | 0.65× | 0.40× | ||
| Q3 24 | 0.59× | — | ||
| Q2 24 | 0.88× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $123.0M | — |
| 自由现金流经营现金流 - 资本支出 | $62.0M | $507.0M |
| 自由现金流率自由现金流/营收 | 3.9% | 24.2% |
| 资本支出强度资本支出/营收 | 3.8% | 0.5% |
| 现金转化率经营现金流/净利润 | 0.37× | — |
| 过去12个月自由现金流最近4个季度 | $789.0M | — |
8季度趋势，按日历期对齐
经营现金流FWONAROP
| Q1 26 | — | — | ||
| Q4 25 | $123.0M | $738.0M | ||
| Q3 25 | $173.0M | $869.5M | ||
| Q2 25 | $231.0M | $404.1M | ||
| Q1 25 | $381.0M | $528.7M | ||
| Q4 24 | $-23.0M | $722.2M | ||
| Q3 24 | $182.0M | $755.4M | ||
| Q2 24 | $752.0M | $384.1M |
自由现金流FWONAROP
| Q1 26 | — | $507.0M | ||
| Q4 25 | $62.0M | — | ||
| Q3 25 | $170.0M | — | ||
| Q2 25 | $209.0M | — | ||
| Q1 25 | $348.0M | — | ||
| Q4 24 | $-46.0M | — | ||
| Q3 24 | $-153.0M | — | ||
| Q2 24 | $566.0M | — |
自由现金流率FWONAROP
| Q1 26 | — | 24.2% | ||
| Q4 25 | 3.9% | — | ||
| Q3 25 | 15.7% | — | ||
| Q2 25 | 15.6% | — | ||
| Q1 25 | 77.9% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | -16.8% | — | ||
| Q2 24 | 17.9% | — |
资本支出强度FWONAROP
| Q1 26 | — | 0.5% | ||
| Q4 25 | 3.8% | — | ||
| Q3 25 | 0.3% | — | ||
| Q2 25 | 1.6% | — | ||
| Q1 25 | 7.4% | — | ||
| Q4 24 | -0.7% | — | ||
| Q3 24 | 36.8% | — | ||
| Q2 24 | 5.9% | — |
现金转化率FWONAROP
| Q1 26 | — | — | ||
| Q4 25 | 0.37× | 1.72× | ||
| Q3 25 | 13.31× | 2.18× | ||
| Q2 25 | 1.13× | 1.07× | ||
| Q1 25 | 76.20× | 1.60× | ||
| Q4 24 | — | 1.56× | ||
| Q3 24 | — | 2.05× | ||
| Q2 24 | 1.65× | 1.14× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
FWONA
| Formula One | $1.4B | 87% |
| Product Service Or Other | $131.0M | 8% |
| Other | $77.0M | 5% |
ROP
暂无分部数据
